Vistra Corp.
VSTLast close · Oct 16, 2026152.02−2.15 (−1.39%)
Market cap$51.0B
Key indicators
Revenue19.0B+18.6% on a year earlier
9.8B
11.5B
10.8B
17.7B
15.6B
13.8B
14.8B
17.6B
19.0B
22.5B
24.6B
26.0B
Fiscal year
FY201818
FY201919
FY202020
FY202121
FY202222
FY202323
FY202424
FY202525
TTMTTM
FY2026E26E
FY2027E27E
FY2028E28E
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | FY2026E | FY2027E | FY2028E |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth | ||||||||||||
| 9.8B | 11.5B+17.9% | 10.8B−6.0% | 17.7B+63.1% | 15.6B−11.7% | 13.8B−11.7% | 14.8B+6.9% | 17.6B+19.1% | 19.0B+18.6% | 22.5B | 24.6B | 26.0B | |
| — | 17.9% | -6.0% | 63.1% | -11.7% | -11.7% | 6.9% | 19.1% | 18.6% | 27.7% | 9.7% | 5.4% | |
| -$0.11 | $1.86+1790.9% | $1.30−30.1% | -$2.69−306.9% | -$3.26−21.2% | $3.58+209.8% | $7.00+95.5% | $2.18−68.9% | $5.93−7.2% | $8.65 | $10.25 | $12.14 | |
| Profitability | ||||||||||||
| 5.0% | 17.3%+12.2 pt | 14.0%−3.3 pt | -8.6%−22.6 pt | -7.5%+1.0 pt | 19.3%+26.8 pt | 27.6%+8.4 pt | 10.8%−16.8 pt | 18.8%−3.6 pt | · | · | · | |
| -0.6% | 8.0%+8.6 pt | 5.9%−2.2 pt | -7.2%−13.1 pt | -7.8%−0.7 pt | 10.8%+18.7 pt | 18.0%+7.2 pt | 5.4%−12.6 pt | 11.7%−3.2 pt | · | · | · | |
| -0.7% | 11.7%+12.3 pt | 7.6%−4.1 pt | -15.4%−23.0 pt | -25.0%−9.7 pt | 28.1%+53.2 pt | 47.7%+19.6 pt | 18.5%−29.2 pt | — | · | · | · | |
| Cash | ||||||||||||
| 1.1B | 2.2B+102.7% | 2.1B−6.2% | -1.2B−159.6% | -816.0M+34.1% | 3.8B+562.9% | 2.5B−34.2% | 1.3B−47.0% | 2.3B+36.4% | · | · | · | |
| 11.2% | 19.2%+8.0 pt | 19.2%−0.0 pt | -7.0%−26.2 pt | -5.2%+1.8 pt | 27.4%+32.6 pt | 16.8%−10.5 pt | 7.5%−9.3 pt | 11.9%+1.6 pt | · | · | · | |
| 0 | 243.0M | 266.0M+9.5% | 290.0M+9.0% | 302.0M+4.1% | 313.0M+3.6% | 305.0M−2.6% | 306.0M+0.3% | — | · | · | · | |
| Balance sheet | ||||||||||||
| 1.45x | 1.35x−0.10x | 1.11x−0.23x | 1.29x+0.18x | 2.57x+1.28x | 2.71x+0.14x | 2.93x+0.21x | 3.70x+0.77x | 3.57x+0.13x | · | · | · | |
| 504.95M | 499.94M−1.0% | 491.09M−1.8% | 482.21M−1.8% | 422.45M−12.4% | 375.19M−11.2% | 352.57M−6.0% | 345.66M−2.0% | 339.23M−1.8% | · | · | · | |
E = analyst consensus (revenue and EPS only). TTM = the twelve months to Jun 30, 2026: the last fiscal year, plus the quarters since, less the same quarters a year earlier. From the 10-K and the 10-Qs since, as accepted by the SEC; the shaded column is the latest period.